창원

비상장계속사업자

CHANGWON CO., LTD

이준배

Investment Review Report

Auto-filled from disclosures & public data + AI-drafted analysis. Edit, then export to PDF/DOCX.

Editor

1.Deal Terms

2.Valuation / Exit Assumptions

Exit Scenarios100M KRW

3.Fund Eligibility

Fund mandate eligibility — no data, enter manually

Enter fund mandate requirements and applicability (Y/N) to include a table in the report.

4.Capital Changes

Not in DART — enter capital-raise history manually

Enter capital changes such as founding capital and paid-in increases.

5.Stock Options

Enter manually

Enter stock option grant history.

6.Investment Highlights

AI draft — editable

Click 'Generate AI draft' to populate data-grounded investment highlights.

7.Investment Risks

AI draft — editable

Risks are populated after 'Generate AI draft'.

8.Market Analysis

AI draft — editable

9.Business Analysis

AI draft — editable

10.Conclusion (Investment Opinion)

AI draft — editable

11.P&L Projection

Analyst estimates, manual entry (100M KRW). Generates a trend chart & table.

Enter projected revenue / op. profit / net income (100M KRW) by year to add a trend chart and table.
Preview— the document below is saved as PDF/DOCX

Investment Review Report

창원

Business Reg. No. 1398116376 · CEO 이준배

I.Investment Overview

Target창원 (1398116376)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명창원
영문명CHANGWON CO., LTD
대표자이준배
사업자등록번호1398116376
법인등록번호1201110019697
설립일1985.08.30

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW192.82021341.62022293.22023255.32024219.62025
영업이익100M KRW-1820218.12022-0.220230.52024-2.92025
순이익100M KRW-10.7202110.820229202310.4202412025
Item20252024202320222021
자산총계393.9억원405.3억원422.8억원438.6억원435.6억원
부채총계51.5억원43.8억원51.7억원66.6억원64.4억원
자본총계342.4억원361.5억원371.1억원372억원371.3억원
매출액219.6억원255.3억원293.2억원341.6억원192.8억원
영업이익-2.9억원4,957만원-2,129만원8.1억원-18억원
순이익9,769만원10.4억원9억원10.8억원-10.7억원

VI.Financial Ratios

FY2025 basis

-1.31%

영업이익률

0.44%

순이익률

0.25%

ROA

0.29%

ROE

15.04%

부채비율

86.93%

자기자본비율

VII.Valuation & Exit Plan

Exit valuation
Holding period5y
Enter exit assumptions (investment, stake, exit valuation, period) to see MOIC·IRR.

This report compiles disclosure & public data and AI-drafts some sections as a research aid. It is not investment advice; the user bears final responsibility for facts and investment decisions.

창원 투심보고서 | Alpha Lenz